Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINDVED ENTREPRISE ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1% 6.1%   Bankruptcy risk   3.6% 3.1% 3.0% 5.0% 5.5% 19.0% 15.4% 15.2%   Credit score (0-100)   54 58 57 42 41 6 2 2   Credit rating   BB BB BB BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,196 978 802 459 442 113 0.0 0.0   EBITDA   54.2 51.6 208 68.0 81.6 64.6 0.0 0.0   EBIT   15.7 19.1 119 -48.4 -34.8 35.5 0.0 0.0   Pre-tax profit (PTP)   15.4 19.5 118.2 -49.0 -45.9 47.8 0.0 0.0   Net earnings   9.7 14.0 90.8 -39.2 -40.1 35.8 0.0 0.0   Pre-tax profit without non-rec. items   15.4 19.5 118 -49.0 -45.9 47.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   29.6 309 491 374 258 0.0 0.0 0.0   Shareholders equity total   507 521 612 573 532 568 488 488   Interest-bearing liabilities   0.0 0.0 0.0 0.0 18.7 0.0 0.0 0.0   Balance sheet total (assets)   811 776 905 743 656 614 488 488   Net Debt   -518 -311 -415 -364 -374 0.0 -488 -488     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,196 978 802 459 442 113 0.0 0.0   Gross profit growth   3.8% -18.3% -18.0% -42.8% -3.7% -74.5% -100.0% 0.0%   Employees   2 3 2 2 2 1 0 0   Employee growth %   0.0% 50.0% -33.3% 0.0% 0.0% -50.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   811 776 905 743 656 614 488 488   Balance sheet change%   6.7% -4.2% 16.6% -17.9% -11.7% -6.5% -20.4% 0.0%   Added value   15.7 19.1 118.7 -48.4 -34.8 35.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 247 93 -233 -233 -287 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   1.3% 2.0% 14.8% -10.6% -7.9% 31.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.1% 2.7% 14.4% -5.6% -5.0% 7.5% 0.0% 0.0%   ROI %   3.2% 4.0% 20.6% -7.6% -6.0% 8.5% 0.0% 0.0%   ROE %   1.9% 2.7% 16.0% -6.6% -7.3% 6.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   62.5% 67.1% 67.6% 77.1% 81.2% 92.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -955.6% -602.0% -199.6% -534.9% -458.3% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 3.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 118.2% 1.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.6 1.9 1.5 2.4 3.6 25.1 0.0 0.0   Current Ratio   2.6 1.9 1.5 2.4 3.6 25.1 0.0 0.0   Cash and cash equivalent   518.2 310.8 414.7 363.6 392.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   465.0 214.0 131.7 204.5 286.5 589.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   8 6 59 -24 -17 36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 17 104 34 41 65 0 0   EBIT / employee   8 6 59 -24 -17 36 0 0   Net earnings / employee   5 5 45 -20 -20 36 0 0